717 Alameda De Las Pulgas, Redwood City, CA 94061
3 beds • 3 baths • 1660 sqft
$1,895,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -24.33% first-year return on $398k initial cash invested.
-24.33%
Cash On Cash
1.62%
Cap Rate
0.25
DSCR
$6,322
Rent
-$8,070
Cashflow
Cash Flow
$6,322 income − $14,392 expenses = $8,070 out of pocket
Investment Breakdown
|
Purchase Price
$1895k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$379k
Closing costs
1%
$18,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,322
Total Expenses
$14,392
Mortgage P&I
163%
$10,317
Property Taxes
28%
$1,769
Home Insurance
10%
$663
HOA
0%
$0
Property Management
10%
$632
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0